Flat
W3
0 beds
0 baths
High Street, Acton W3
London, England · W3
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-26,321
↘ -7%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
23%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,956 | £41,570 | £42,610 | £43,675 | £44,985 | £213,796 |
| Total Expenses | £47,754 | £47,862 | £48,009 | £48,159 | £48,333 | £240,117 |
| Profit Before Tax | £-6,798 | £-6,291 | £-5,399 | £-4,484 | £-3,348 | £-26,321 |
| Profit After Tax | £-6,798 | £-6,291 | £-5,399 | £-4,484 | £-3,348 | £-26,321 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-6,788 | £-6,281 | £15,601 | £33,002 | £46,535 | £82,069 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 13% | 23% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change